PROGRAM CAS145 S C H E D U L E O F E X T R A W O R K PAGE NO. 1 DATE 01/22/25 EST. NO. 003 TIME 03:26 PM R.E. NAME: GURFINKEL, VLADIMIR 07-346004 --------------------------------------------------------------------------- CCO REPORT REPORT TYPE OF WORK(+) WORK BR CONTR NO. NUMBER AMOUNT PERFORMED (-) DATE WK RPT.NO C O M M E N T S --------------------------------------------------------------------------- *** THERE ARE NO EXTRA WORK PAYMENTS THIS ESTIMATE *** PROGRAM CAS145 S C H E D U L E O F D E D U C T I O N S PAGE NO. 1 DATE 01/22/25 EST. NO. 003 TIME 03:26 PM R.E. NAME: GURFINKEL, VLADIMIR 07-346004 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- *** THERE ARE NO DEDUCTIONS FOR THIS CONTRACT *** PROGRAM CAS145 PAGE 1 DATE 01/22/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-346004 TIME 03:26 PM ESTIMATE NO. 003 BID OPENING 05/08/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/25 R.E. NAME: GURFINKEL, VLADIMIR DATE OF THIS ESTIMATE 01/22/25 LOCATION PROGRESS ESTIMATE 07-LA-101-11.0/23.5 ----------------- YAKAR LOS ANGELES COUNTY AT VARIOUS LOCATIONS 689 EAST SAN BERNARDINO RD FROM NORTH OF VINELAND AVENUE TO NORTH OF COVINA CA 91723 WINNETKA AVENUE FED. AID NO. ACNH-Q101(425)E CONSTRUCT MVPS, PAVE BEYOND THE GORE, INST ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 LEAD COMPLIANCE PLAN LS 2,200.0000 2,200.00 1.000 2,200 002 TIME-RELATED OVERHEAD (WDAY) WDAY 750.0000 146,250.00 19.000 14,250.00 96.000 72,000 003 DISPUTE RESOLUTION ADVISOR ON-SITE EA 2,000.0000 4,000.00 0.000 0 MEETING 004 HOURLY OFF-SITE HR 200.0000 1,600.00 0.000 0 DISPUTE-RESOLUTION-ADVISOR-RELATED TASKS 005 CONSTRUCTION AREA SIGNS LS 34,500.0000 34,500.00 0.100 3,450.00 0.900 31,050 006 TRAFFIC CONTROL SYSTEM LS 254,000.0000 254,000.00 0.200 50,800.00 0.600 152,400 007 TYPE III BARRICADE EA 250.0000 500.00 2.000 500 008 CHANNELIZER (SURFACE MOUNTED) EA 75.0000 4,500.00 44.000 3,300 009 PORTABLE RADAR SPEED FEEDBACK SIGN DAY 500.0000 4,000.00 3.000 1,500.00 6.000 3,000 SYSTEM 010 TEMPORARY BARRIER SYSTEM LF 75.0000 84,000.00 1,100.000 82,500 011 TEMPORARY CRASH CUSHION TL-3 EA 490.0000 53,900.00 77.000 37,730 012 JOB SITE MANAGEMENT LS 12,000.0000 12,000.00 0.200 2,400.00 0.600 7,200 013 WATER POLLUTION CONTROL PROGRAM LS 1,800.0000 1,800.00 1.000 1,800 014 TEMPORARY COVER SQYD 0.5000 2,080.00 1,000.000 500.00 3,160.000 1,580 015 TEMPORARY DRAINAGE INLET PROTECTION EA 500.0000 500.00 0.000 0 016 TEMPORARY CONSTRUCTION ENTRANCE EA 500.0000 1,000.00 2.000 1,000 017 STREET SWEEPING LS 10,000.0000 10,000.00 0.200 2,000.00 0.600 6,000 018 TEMPORARY CONCRETE WASHOUT LS 5,000.0000 5,000.00 0.500 2,500.00 0.900 4,500 019 TREATED WOOD WASTE LB 1.5000 8,670.00 0.000 0 020 CLEARING AND GRUBBING (LS) LS 95,000.0000 95,000.00 0.500 47,500.00 0.900 85,500 021 ROADWAY EXCAVATION CY 225.0000 132,750.00 201.070 45,240.75 549.850 123,716 022 ROADWAY EXCAVATION (TYPE Z-2) (AERIALLY CY 278.0000 176,530.00 46.000 12,788.00 560.640 155,857 DEPOSITED LEAD) PROGRAM CAS145 PAGE 2 DATE 01/22/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-346004 TIME 03:26 PM ESTIMATE NO. 003 BID OPENING 05/08/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/25 R.E. NAME: GURFINKEL, VLADIMIR DATE OF THIS ESTIMATE 01/22/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 ROADWAY EXCAVATION (TYPE COM) (AERIALLY CY 225.0000 2,700.00 28.830 6,486 DEPOSITED LEAD) 024 ROADSIDE CLEARING LS 15,000.0000 15,000.00 0.300 4,500.00 0.700 10,500 025 WOOD MULCH CY 90.0000 1,620.00 0.000 0 026 CHECK AND TEST EXISTING IRRIGATION LS 500.0000 500.00 1.000 500 FACILITIES 027 OPERATE EXISTING IRRIGATION FACILITIES LS 500.0000 500.00 0.000 0 028 REMOVE IRRIGATION FACILITY LS 1,500.0000 1,500.00 0.600 900.00 1.000 1,500 029 CONTROL AND NEUTRAL CONDUCTORS LS 12,500.0000 12,500.00 0.000 0 030 RISER SPRINKLER ASSEMBLY (GEAR DRIVEN) EA 150.0000 450.00 0.000 0 031 1" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 7.0000 980.00 0.000 0 (F) LINE) 032 1 1/2" PLASTIC PIPE (SCHEDULE 40) LF 8.0000 1,440.00 30.000 240 (F) (SUPPLY LINE) 033 2" PLASTIC PIPE (SCHEDULE 40) (SUPPLY LF 9.0000 1,665.00 50.000 450 (F) LINE) 034 2 1/2" PLASTIC PIPE (SCHEDULE 40) LF 10.0000 2,100.00 55.000 550 (F) (SUPPLY LINE) 035 PVC PIPE CONDUIT (SLEEVE) LF 200.0000 10,000.00 30.000 6,000 (F) 036 8" CORRUGATED HIGH DENSITY POLYETHYLENE LF 250.0000 27,500.00 70.000 17,500 PIPE CONDUIT 037 CLASS 3 AGGREGATE BASE (CY) CY 265.0000 50,350.00 132.500 35,112.50 444.170 117,705 038 LEAN CONCRETE BASE CY 590.0000 64,900.00 64.000 37,760.00 64.000 37,760 039 HOT MIX ASPHALT (TYPE A) TON 545.0000 65,400.00 0.000 0 040 RUBBERIZED HOT MIX ASPHALT (GAP GRADED) TON 555.0000 52,725.00 0.000 0 041 PLACE HOT MIX ASPHALT DIKE (TYPE A) LF 35.0000 25,760.00 0.000 0 042 MINOR CONCRETE (STAMPED CONCRETE) SQFT 14.5000 421,950.00 1,002.000 14,529.00 28,346.250 411,020 043 REMOVE CONCRETE (CURB AND GUTTER) LF 30.0000 20,400.00 340.000 10,200.00 510.000 15,300 044 CHAIN LINK FENCE (TYPE CL-6) LF 120.0000 1,200.00 0.000 0 045 WROUGHT IRON FENCE LF 525.0000 26,250.00 0.000 0 046 4' CHAIN LINK GATE (TYPE CL-6) EA 2,800.0000 14,000.00 0.000 0 047 REMOVE CHAIN LINK FENCE LF 15.0000 1,005.00 0.000 0 048 REMOVE PAVEMENT MARKER EA 50.0000 1,600.00 35.000 1,750 049 PAVEMENT MARKER (RETROREFLECTIVE) EA 50.0000 2,750.00 24.000 1,200 PROGRAM CAS145 PAGE 3 DATE 01/22/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-346004 TIME 03:26 PM ESTIMATE NO. 003 BID OPENING 05/08/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/25 R.E. NAME: GURFINKEL, VLADIMIR DATE OF THIS ESTIMATE 01/22/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 050 REMOVE ROADSIDE SIGN (WOOD POST) EA 135.0000 9,585.00 0.000 0 051 REMOVE ROADSIDE SIGN (METAL POST) EA 225.0000 900.00 0.000 0 052 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.5000 1,221.00 0.000 0 (0.063"-UNFRAMED) 053 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 16.5000 16,665.00 0.000 0 (0.080"-UNFRAMED) 054 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 26.0000 1,300.00 0.000 0 (0.063"-FRAMED) 055 FURNISH SINGLE SHEET ALUMINUM SIGN SQFT 28.0000 6,636.00 0.000 0 (0.080"-FRAMED) 056 METAL (ROADSIDE SIGN) LB 9.0000 43,920.00 0.000 0 057 ROADSIDE SIGN - ONE POST EA 545.0000 8,175.00 0.000 0 058 ROADSIDE SIGN - TWO POST EA 1,100.0000 9,900.00 0.000 0 059 CABLE RAILING LF 52.0000 71,240.00 0.000 0 (F) 060 6" THERMOPLASTIC TRAFFIC STRIPE LF 7.5000 13,725.00 0.000 0 061 THERMOPLASTIC PAVEMENT MARKING SQFT 180.0000 5,940.00 0.000 0 062 PAINT TRAFFIC STRIPE (1-COAT) LF 4.5000 14,355.00 2,380.000 10,710 063 REMOVE PAINTED TRAFFIC STRIPE LF 4.0000 12,080.00 0.000 0 064 REMOVE THERMOPLASTIC TRAFFIC STRIPE LF 4.0000 5,760.00 764.000 3,056 065 REMOVE THERMOPLASTIC PAVEMENT MARKING SQFT 50.0000 1,650.00 33.000 1,650 066 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 1,500.0000 1,500.00 0.000 0 SYSTEM ELEMENTS DURING CONSTRUCTION 067 MODIFYING RAMP METERING SYSTEMS LS 168,500.0000 168,500.00 0.000 0 PROGRAM CAS145 PAGE 4 DATE 01/22/25 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-346004 TIME 03:26 PM ESTIMATE NO. 003 BID OPENING 05/08/24 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 01/20/25 R.E. NAME: GURFINKEL, VLADIMIR DATE OF THIS ESTIMATE 01/22/25 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 285,930.25 1,415,712.60 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 0.00 0.00 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 285,930.25 1,415,712.60 068 MOBILIZATION LS 210,000.0000 210,000.00 0.050 10,500.00 1.000 210,000 ORIGINAL CONTRACT AMOUNT 2,464,577.00 TOTAL WORK COMPLETED 296,430.25 1,625,712.60 MATERIALS ON HAND ON SITE 34,207.82 34,207.82 DEDUCTIONS 0.00 0.00 TOTAL 330,638.07 1,659,920.42 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE N O N E DATE CONTR CONTRACT DATE WORK BEGIN EST. DATE WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR COMPLETION DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 08/13/24 195 00/00/00 08/28/24 07/19/27 96 0 0 0 64% 49% PROGRESS IS SATISFACTORY GURFINKEL, VLADIMIR RESIDENT ENGINEER